Flat
B1
2 beds
2 baths
Edition, Brindley Drive, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£146,662First YearProfit From Rental Income
£39,304
↗ 27%After 5 Years
Change In Property Value
£102,935
↗ 23%After 5 Years
Return On Investment
97%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,632 | £32,106 | £32,909 | £33,732 | £34,744 | £165,123 |
| Total Expenses | £23,092 | £23,186 | £23,309 | £23,435 | £23,579 | £116,600 |
| Profit Before Tax | £8,540 | £8,921 | £9,600 | £10,297 | £11,165 | £48,523 |
| Profit After Tax | £6,917 | £7,226 | £7,776 | £8,341 | £9,044 | £39,304 |
| Change In Property Value | £11,297 | £11,580 | £21,365 | £27,288 | £31,405 | £102,935 |
| Net Return | £18,215 | £18,806 | £29,141 | £35,628 | £40,449 | £142,239 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change